imax-8k_20211028.htm
false 0000921582 0000921582 2021-10-28 2021-10-28 0000921582 dei:OtherAddressMember 2021-10-28 2021-10-28

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(D)

OF THE SECURITIES EXCHANGE ACT OF 1934

 

October 28, 2021

 

Date of report (Date of earliest event reported)

 

IMAX Corporation

(Exact Name of Registrant as Specified in Its Charter)

 

 

Canada

 

001-35066

 

98-0140269

(State or Other Jurisdiction

of Incorporation)

 

(Commission

File Number)

 

(I.R.S. Employer

Identification Number)

 

2525 Speakman Drive

902 Broadway, Floor 20

Mississauga, Ontario, Canada L5K 1B1

New York, New York, USA 10010

(905) 403-6500

(212) 821-0100

 

(Address of principal executive offices, zip code, telephone numbers)

N/A

(Former Name or Former Address, if Changed Since Last Report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

 

 

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

 

 

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

 

 

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading

Symbol(s)

 

Name of each exchange

on which registered

 

Common Shares, no par value

 

IMAX

 

The New York Stock Exchange

 

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter):

 

Emerging growth company  

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

 

 


 

 

Item 2.02Results of Operations and Financial Condition

 

On October 28, 2021, IMAX Corporation (the “Company”) issued a press release announcing the Company’s financial and operating results for the quarter ended September 30, 2021, a copy of which is attached as Exhibit 99.1.

 

The information in this current report on Form 8-K, including the Exhibit attached hereto, is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

 

Item 9.01Financial Statements and Exhibits

 

(d)Exhibits

 

Exhibit

No.

 

Description

 

 

 

99.1

 

Press Release dated October 28, 2021.

 

 

 

104

 

Cover Page Interactive Data File (formatted as inline XBRL).

 

2


 

 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

IMAX Corporation

 

(Registrant)

 

 

 

Date: October 28, 2021

By:

/s/ Richard L. Gelfond

 

Name:

Richard L. Gelfond

 

Title:

Chief Executive Officer & Director

 

3

imax-ex991_6.htm

Exhibit 99.1

 

 

IMAX CORPORATION REPORTS THIRD QUARTER 2021 RESULTS

HIGHLIGHTS

 

 

IMAX reaches turning point at global box office — breaking record for highest grossing month of October, delivering September grosses above 2019, and generating $142 million (+100% YoY) in Global Box Office for the Third Quarter

 

 

The Company delivers strongest Global Box Office, Revenue, and Gross Margin since 2019, with blockbusters and consumers returning to cinemas in force and studios recommitting to exclusive theatrical releases  

 

 

IMAX continues to improve operating results demonstrating the strength of its global asset-lite licensing model and ability to capitalize on box office momentum

 

 

The Company is well-positioned to benefit from the continued evolution of the theatrical marketplace, including increased globalization of the box office, further emphasis on tentpole releases, and compressed demand of 45-day theatrical window

 

 

IMAX expects accelerating pipeline of blockbusters set for exclusive theatrical release to further build consumer momentum worldwide, with a wealth of franchise tentpole films slated in Q4 of 2021 and 2022

 

NEW YORK, NY — October XX, 2021 — IMAX Corporation (NYSE: IMAX) today reported financial results for the third quarter of 2021, including: its strongest Global Box Office, Revenue, and Gross Margin in the pandemic era; a sharp reduction in net loss attributable to common shareholders from ($47.2) to ($8.4) million, reported loss per share from ($0.80) to ($0.14), and adjusted loss per share from ($0.75) to ($0.08); and solid improvement in adjusted EBITDA which increased from ($0.3) to $13.1 million — demonstrating a significant turning point in the global box office with pent up consumer demand for The IMAX Experience® continuing to gain momentum as theaters reopen around the world.

 

“The third quarter was a major turning point for IMAX. We delivered over $142 million in Global Box Office, a clear sign of significant pent up consumer demand with momentum accelerating into a pre-pandemic September performance and all-time Company record in October, which is on track to be one of the top ten months in the company’s history,” said Richard L. Gelfond, CEO of IMAX Corporation. “The power of the IMAX theatrical window for blockbuster films is clear as we continue to draw moviegoers to the theaters, gain market share, and grow our relationships with local exhibitors, studios, and filmmakers.”

 

“IMAX’s asset-lite model again proved to be a strong differentiator, helping us to deliver year-over-year growth in revenue and achieve another quarter of improved operating results. These results are also reflected in our balance sheet, where our excess liquidity provides security and capital allocation flexibility.”

 

“As anticipated, the domestic market continued its recovery with sequential growth in box office. Local language box office was also a strong performer which already eclipsed our record breaking 2019 local language box office. We are seeing greater confidence in the overall slate as well, as the IMAX-friendly franchise-heavy schedule has solidified through 2022.”

 

“We feel confident that the table is set for a continued rebound in domestic and international blockbuster moviegoing which is reflected in our decision to opportunistically repurchase shares. With solid operating momentum, strong market share and multiple tentpole films set to be released in the remainder Q4 and 2022, IMAX is well positioned to deliver and strengthen our position as one of the world's premier entertainment experience.”

 


Third Quarter Financial Highlights

 

 

Three Months Ended

 

 

 

September 30,

 

In millions of U.S. Dollars, except per share data

 

2021

 

 

2020

 

 

YoY %

Change

 

Total Revenue

 

$

56.6

 

 

$

37.3

 

 

 

51.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Margin

 

$

27.5

 

 

$

3.8

 

 

 

617.9

%

Gross Margin (%)

 

 

48.6

%

 

 

10.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss attributable to common shareholders

 

$

(8.4

)

 

$

(47.2

)

 

 

82.3

%

Diluted Net Loss per share attributable to common shareholders

 

$

(0.14

)

 

$

(0.80

)

 

 

82.5

%

Adjusted Net Loss attributable to common shareholders(1)

 

$

(5.0

)

 

$

(44.6

)

 

 

88.7

%

Adjusted Net Loss per share attributable to common shareholders(1)

 

$

(0.08

)

 

$

(0.75

)

 

 

89.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA per Credit Facility attributable to common shareholders(1)

 

$

13.1

 

 

$

(0.3

)

 

N/A

 

Adjusted EBITDA Margin attributable to common shareholders (%) (1)

 

 

26.3

%

 

 

(0.8

%)

 

N/A

 

_______________

(1)

Non-GAAP Financial Measure. See the discussion at the end of this earnings release for a description of these non-GAAP financial measures and reconciliations to the most comparable GAAP amounts.

 

Third Quarter and September Year-to-Date Segment Results(1)

 

 

IMAX Technology

Network

 

 

IMAX Technology Sales and Maintenance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In millions of U.S. Dollars

 

Revenue

 

 

Gross Margin

(Margin Loss)

Gross Margin %

 

 

Revenue

 

 

Gross Margin

 

 

Gross Margin %

 

3Q21

 

$

25.6

 

 

$

10.9

 

 

 

42.7

%

 

$

27.7

 

 

 

$

14.9

 

 

 

53.8

%

3Q20

 

11.4

 

 

 

0.6

 

 

 

5.2

%

 

23.7

 

 

 

 

9.4

 

 

 

39.6

%

% change

 

 

125.3

%

 

N/A

 

 

 

 

 

 

 

17.1

%

 

 

 

58.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YTD 3Q21

 

$

65.5

 

 

$

29.7

 

 

 

45.3

%

 

$

73.4

 

 

 

$

38.1

 

 

 

51.9

%

YTD 3Q20

 

 

28.4

 

 

 

(3.1

)

 

 

(11.0

%)

 

 

43.4

 

 

 

 

14.3

 

 

 

33.0

%

% change

 

 

131.1

%

 

N/A

 

 

 

 

 

 

 

69.2

%

 

 

 

165.6

%

 

 

 

 

_______________

(1)

Please refer to the Company’s Form 10-Q for the period ended September 30, 2021 for additional segment information.

 

IMAX Technology Network

 

IMAX Technology Network revenues increased to $25.6 million in the third quarter of 2021, compared to $11.4 million in the prior-year period. The continued reopening of the Company’s network, particularly in the US, and strong performance of Hollywood releases drove the increase in gross box office and revenue.

 

Gross margin for the IMAX Technology Network of $10.9 million in the third quarter of 2021 increased by more than $10 million as improved box office performance drove higher revenue and margin expansion.

 


IMAX Technology Sales and Maintenance

 

IMAX Technology Sales and Maintenance revenues increased to $27.7 million in the third quarter of 2021, compared with $23.7 million in the prior year period. The increase in revenue was the result of higher IMAX Maintenance revenue associated with the continued reopening of the Company’s global network offset by a fewer number of IMAX theater system installations.

 

Total gross margin for IMAX Technology Sales and Maintenance increased to $14.9 million compared to $9.4 million in the prior year period. The increase in gross margin was the result of higher maintenance revenue partially offset by an increase in associated costs as a result of a return to more normal business activities.

 

Cash Balances and Outstanding Debt

Total cash and cash equivalents as of September 30, 2021 were $193.0 million. Total debt, excluding deferred financing costs was $241.0 million as of September 30, 2021.

 

Share Count and Capital Return

The weighted average basic and diluted shares outstanding in the third quarter of 2021 increased to 59.2 million, compared to 58.9 million in the third quarter of 2020. During the third quarter of 2021, the Company repurchased 317 thousand of its shares at an average price of $14.53 for a total of $4.6 million. IMAX China repurchased 3.6 million shares at an average price of $1.40 per share for a total of $5 million. A total of $84.8 million remains available under the Company’s outstanding share repurchase authorization, which was extended an additional year through to June 2022.

 

Supplemental Materials

For more information about the Company’s results, please refer to the IMAX Investor Relations website located at investors.imax.com.

 

Investor Relations Website and Social Media

On a weekly basis, the Company posts quarter-to-date box office results on the IMAX Investor Relations website located at investors.imax.com. The Company expects to provide such updates on Friday of each week, although the Company may change this timing without notice. Results will be displayed with a one-week lag.

 

The Company may post additional information on the Company’s corporate and Investor Relations website which may be material to investors. Accordingly, investors, media and others interested in the Company should monitor the Company’s website in addition to the Company’s press releases, SEC filings and public conference calls and webcasts, for additional information about the Company

 

Conference Call

The Company will host a conference call today at 8:30AM ET to discuss its third quarter 2021 financial results. This call is being webcast by PGI and can be accessed at investors.imax.com. To access the call via telephone, interested parties in the US and Canada should dial (800) 437-2398 approximately 5 to 10 minutes before the call begins. Other international callers should dial (647) 792-1240. The conference ID for the call is 1560158. A replay of the call will be available via webcast at investors.imax.com or via telephone by dialing (888) 203-1112 (US and Canada), or (647) 436-0148 (international). The Conference ID for the telephone replay is 1560158.

 


 


 

About IMAX Corporation

IMAX, an innovator in entertainment technology, combines proprietary software, architecture and equipment to create experiences that take you beyond the edge of your seat to a world you’ve never imagined. Top filmmakers and studios are utilizing IMAX theaters to connect with audiences in extraordinary ways, and, as such, IMAX’s network is among the most important and successful theatrical distribution platforms for major event films around the globe.

 

IMAX is headquartered in New York, Toronto, and Los Angeles, with additional offices in London, Dublin, Tokyo, and Shanghai. As of September 30, 2021, there were 1,664 IMAX theater systems (1,580 commercial multiplexes, 12 commercial destinations, 72 institutional) operating in 85 countries and territories. Shares of IMAX China Holding, Inc., a subsidiary of IMAX Corporation, trade on the Hong Kong Stock Exchange under the stock code “HK.1970.”

 

IMAX®, IMAX® Dome, IMAX® 3D, IMAX® 3D Dome, Experience It In IMAX®, The IMAX Experience®, An IMAX Experience®, An IMAX 3D Experience®, IMAX DMR®, DMR®, IMAX nXos® and Films to the Fullest®, are trademarks and trade names of the Company or its subsidiaries that are registered or otherwise protected under laws of various jurisdictions. More information about the Company can be found at www.imax.com. You may also connect with IMAX on Instagram (https://www.instagram.com/imax), Facebook (www.facebook.com/imax), Twitter (www.twitter.com/imax) and YouTube (www.youtube.com/imaxmovies).

 

For additional information please contact:

 

Investors:

IMAX Corporation, New York

Brett Harriss

212-821-0187

bharriss@IMAX.com

 

 

Media:

IMAX Corporation, New York

Mark Jafar

212-821-0102

mjafar@imax.com

 

 

 

###

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

Forward-Looking Statements

 

This earnings release contains forward looking statements that are based on IMAX management's assumptions and existing information and involve certain risks and uncertainties which could cause actual results to differ materially from future results expressed or implied by such forward looking statements. These forward-looking statements include, but are not limited to, references to business and technology strategies and measures to implement strategies, competitive strengths, goals, expansion and growth of business, operations and technology, future capital expenditures (including the amount and nature thereof), industry prospects and consumer behavior, plans and references to the future success of IMAX Corporation together with its consolidated subsidiaries (the "Company") and expectations regarding the Company's future operating, financial and technological results. These forward-looking statements are based on certain assumptions and analyses made by the Company in light of its experience and its perception of historical trends, current conditions and expected future developments, as well as other factors it believes are appropriate in the circumstances. However, whether actual results and developments will conform with the expectations and predictions of the Company is subject to a number of risks and uncertainties, including, but not limited to, risks related to the adverse impact of the COVID-19 pandemic; risks associated with investments and operations in foreign jurisdictions and any future international expansion, including those related to economic, political and regulatory policies of local governments and laws and policies of the United States and Canada; risks related to the Company’s growth and operations in China; the performance of IMAX DMR® films; the signing of IMAX Theater System agreements; conditions, changes and developments in the commercial exhibition industry; risks related to currency fluctuations; the potential impact of increased competition in the markets within which the Company operates, including competitive actions by other companies; the failure to respond to change and advancements in digital technology; risks relating to recent consolidation among commercial exhibitors and studios; risks related to new business initiatives; conditions in the in-home and out-of-home entertainment industries; the opportunities (or lack thereof) that may be presented to and pursued by the Company; risks related to cyber-security and data privacy; risks related to the Company’s inability to protect the Company’s intellectual property; risks related to the Company’s indebtedness and compliance with its debt agreements; general economic, market or business conditions; the failure to convert IMAX Theater System backlog into revenue; changes in laws or regulations; the failure to fully realize the projected cost savings and benefits from any of the Company’s restructuring initiatives; any statements of belief and any statements of assumptions underlying any of the foregoing; other factors and risks outlined in our periodic filings with the SEC; and other factors, many of which are beyond the control of the Company. Consequently, all of the forward-looking statements made in this earnings release are qualified by these cautionary statements, and actual results or anticipated developments by the Company may not be realized, and even if substantially realized, may not have the expected consequences to, or effects on, the Company. These factors, other risks and uncertainties and financial details are discussed in IMAX’s most recent Annual Report on Form 10-K and Quarterly Reports on Form 10-Q. The Company undertakes no obligation to update publicly or otherwise revise any forward-looking statements, whether as a result of new information, future events or otherwise.

 


 


 

Primary Reporting Groups

The Company has the following reportable segments: (i) IMAX DMR; (ii) Joint Revenue Sharing Arrangements; (iii) IMAX Systems, (iv) IMAX Maintenance; (v) Other Theater Business; (vi) New Business Initiatives; (vii) Film Distribution; and (viii) Film Post-Production. The Company organizes its reportable segments into the following four categories, identified by the nature of the product sold or service provided:

 

 

(i)

IMAX Technology Network, which earns revenue based on contingent box office receipts and includes the IMAX DMR segment and contingent rent from the Joint Revenue Sharing Arrangement (“JRSA”) segment;

 

 

(ii)

IMAX Technology Sales and Maintenance, which includes results from the IMAX Systems, IMAX Maintenance and Other Theater Business segments, as well as fixed revenues from the JRSA segment;

 

 

(iii)

New Business Initiatives, which is a segment that includes activities related to the exploration of new lines of business and new initiatives outside of the Company’s core business; and

 

 

(iv)

Film Distribution and Post-Production, which includes activities related to the licensing of film content, the distribution of films primarily for the Company’s institutional theater partners (through the Film Distribution segment) and the provision of film post-production and quality control services (through the Film Post-Production segment).


 


 

IMAX Network and Backlog

 

 

Three Months

Ended September 30,

 

 

Theater System Signings:

 

2021

 

 

 

2020

 

 

New IMAX Theater Systems:

 

 

 

 

 

 

 

 

 

 

Sales and sales-type lease arrangements

 

 

4

 

 

 

 

8

 

 

Hybrid joint revenue sharing arrangements

 

 

 

 

 

 

 

 

Traditional joint revenue sharing arrangements

 

 

5

 

 

 

 

 

 

         Total new IMAX theaters Systems

 

 

9

 

 

 

 

8

 

 

Upgrades of IMAX theater systems

 

 

2

 

 

 

 

2

 

 

   Total IMAX Theater System signings

 

 

11

 

 

 

 

10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months

Ended September 30,

 

 

Theater System Installations:

 

2021

 

 

 

2020

 

 

New IMAX Theater Systems:

 

 

 

 

 

 

 

 

 

 

Sales and sales-type lease arrangements

 

 

6

 

 

 

 

9

 

 

Hybrid joint revenue sharing lease arrangements

 

 

2

 

 

 

 

1

 

 

Traditional joint revenue sharing arrangements

 

 

6

 

 

 

 

8

 

 

         Total new IMAX Theater Systems

 

 

14

 

 

 

 

18

 

 

Upgrades of IMAX theater systems

 

 

3

 

 

 

 

5

 

 

   Total IMAX Theater System installations

 

 

17

 

 

 

 

23

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

 

Theater System Backlog:

 

2021

 

 

 

2020

 

 

Sales and sales-type lease arrangements

 

 

182

 

 

 

 

193

 

 

Hybrid joint revenue sharing arrangements

 

 

139

 

 

 

 

146

 

 

Traditional joint revenue sharing arrangements

 

 

185

 

(1)

 

 

206

 

(1)

Total Theater System backlog

 

 

506

 

(2)

 

 

545

 

(3)

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

 

Theater Network:

 

2021

 

 

 

2020

 

 

Commercial Multiplex Theaters

 

 

 

 

 

 

 

 

 

 

Sales and sales-type lease arrangements

 

 

676

 

 

 

 

661

 

 

Hybrid joint revenue sharing lease arrangements

 

 

144

 

 

 

 

139

 

 

Traditional joint revenue sharing lease arrangements

 

 

760

 

 

 

 

742

 

 

Total Commercial Multiplex Theaters

 

 

1,580

 

 

 

 

1,542

 

 

Commercial Destination Theaters

 

 

12

 

 

 

 

13

 

 

Institutional Theaters

 

 

72

 

 

 

 

77

 

 

Total Theater network(4)

 

 

1,664

 

 

 

 

1,632

 

 

_______________

(1)

Includes 44 IMAX Theater Systems where the customer has the option to convert from a joint revenue sharing arrangement to a sales arrangement (2020 — 46).

(2)

Includes 148 new IMAX with Laser projection system configurations and 90 upgrades of existing locations to IMAX with Laser projection system configurations.

(3)

Includes 155 new IMAX with Laser projection system configurations and 92 upgrades of existing locations to IMAX with Laser projection system configurations.

(4)

Period-to-period changes are reported net of the effect of permanently closed theaters.

 

 


 

 

IMAX CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands of U.S. dollars, except per share amounts)

(Unaudited)

 

 

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

 

September 30,

 

 

September 30,

 

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Technology sales

 

$

13,160

 

 

$

15,753

 

 

$

34,508

 

 

$

24,102

 

Image enhancement and maintenance services

 

 

30,588

 

 

 

14,589

 

 

 

76,914

 

 

 

39,109

 

Technology rentals

 

 

10,219

 

 

 

4,473

 

 

 

26,708

 

 

 

10,307

 

Finance income

 

 

2,635

 

 

 

2,441

 

 

 

8,181

 

 

 

7,495

 

 

 

 

 

56,602

 

 

 

37,256

 

 

 

146,311

 

 

 

81,013

 

Costs and expenses applicable to revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Technology sales

 

 

6,230

 

 

 

9,222

 

 

 

17,779

 

 

 

15,637

 

Image enhancement and maintenance services

 

 

16,461

 

 

 

16,989

 

 

 

38,582

 

 

 

42,049

 

Technology rentals

 

 

6,424

 

 

 

7,216

 

 

 

19,579

 

 

 

22,100

 

 

 

 

 

29,115

 

 

 

33,427

 

 

 

75,940

 

 

 

79,786

 

Gross margin

 

 

27,487

 

 

 

3,829

 

 

 

70,371

 

 

 

1,227

 

Selling, general and administrative expenses

 

 

28,377

 

 

 

24,815

 

 

 

82,393

 

 

 

83,247

 

Research and development

 

 

2,025

 

 

 

1,130

 

 

 

5,696

 

 

 

4,562

 

Amortization of intangibles

 

 

1,255

 

 

 

1,349

 

 

 

3,586

 

 

 

4,014

 

Credit loss (reversal) expense, net

 

 

(3,317

)

 

 

3,925

 

 

 

(4,884

)

 

 

15,582

 

Asset impairments

 

 

 

 

 

 

 

 

 

 

 

1,151

 

Legal judgment and arbitration awards

 

 

 

 

 

 

 

 

(1,770

)

 

 

 

Loss from operations

 

 

(853

)

 

 

(27,390

)

 

 

(14,650

)

 

 

(107,329

)

Realized and unrealized investment gains (losses)

 

 

30

 

 

 

1,575

 

 

 

5,311

 

 

 

(939

)

Retirement benefits non-service expense

 

 

(117

)

 

 

(186

)

 

 

(347

)

 

 

(432

)

Interest income

 

 

538

 

 

 

586

 

 

 

1,680

 

 

 

1,842

 

Interest expense

 

 

(1,540

)

 

 

(2,391

)

 

 

(5,534

)

 

 

(4,620

)

Loss before taxes

 

 

(1,942

)

 

 

(27,806

)

 

 

(13,540

)

 

 

(111,478

)

Income tax expense

 

 

(4,402

)

 

 

(19,349

)

 

 

(9,416

)

 

 

(24,606

)

Equity in losses of investees, net of tax

 

 

 

 

(1,329

)

 

 

 

 

 

(1,858

)

Net Loss

 

 

(6,344

)

 

 

(48,484

)

 

 

(22,956

)

 

 

(137,942

)

Less: Net (income) loss attributable to non-controlling interests

 

 

(2,034

)

 

 

1,275

 

 

 

(9,473

)

 

 

15,412

 

Net loss attributable to common shareholders

 

$

(8,378

)

 

$

(47,209

)

 

$

(32,429

)

 

$

(122,530

)

Net loss per share attributable to common shareholders -

      basic and diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per share — basic and diluted

 

$

(0.14

)

 

$

(0.80

)

 

$

(0.55

)

 

$

(2.06

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares outstanding (000's):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

59,244

 

 

 

58,859

 

 

 

59,207

 

 

 

59,360

 

 

Fully Diluted

 

 

59,244

 

 

 

58,859

 

 

 

59,207

 

 

 

59,360

 

Additional Disclosure:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

$

14,899

 

 

$

13,816

 

 

$

40,570

 

 

$

40,699

 

8


 

IMAX CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands of dollars, except share amounts)

(Unaudited)

 

 

 

September 30,

 

 

December 31,

 

 

 

2021

 

 

2020

 

Assets

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

193,008

 

 

$

317,379

 

Accounts receivable, net

 

 

82,728

 

 

 

56,300

 

Financing receivables, net

 

 

135,202

 

 

 

131,810

 

Variable consideration receivables, net

 

 

42,540

 

 

 

40,526

 

Inventories

 

 

38,245

 

 

 

39,580

 

Prepaid expenses

 

 

11,863

 

 

 

10,420

 

Film assets, net

 

 

5,347

 

 

 

5,777

 

Property, plant and equipment, net

 

 

260,852

 

 

 

277,397

 

Investment in equity securities

 

 

1,089

 

 

 

13,633

 

Other assets

 

 

18,514

 

 

 

21,673

 

Deferred income tax assets, net

 

 

18,652

 

 

 

17,983

 

Goodwill

 

 

39,027

 

 

 

39,027

 

Other intangible assets, net

 

 

24,094

 

 

 

26,245

 

Total assets

 

$

871,161

 

 

$

997,750

 

Liabilities

 

 

 

 

 

 

 

 

Accounts payable

 

$

15,584

 

 

$

20,837

 

Accrued and other liabilities

 

 

98,272

 

 

 

99,354

 

Revolving credit facility borrowings, net

 

 

9,486

 

 

 

305,676

 

Convertible notes, net

 

 

223,265

 

 

 

 

Deferred revenue

 

 

86,442

 

 

 

87,982

 

Deferred income tax liabilities

 

 

17,642

 

 

 

19,134

 

Total liabilities

 

 

450,691

 

 

 

532,983

 

Commitments and contingencies

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

760

 

 

 

759

 

Shareholders' equity

 

 

 

 

 

 

 

 

Capital stock common shares — no par value. Authorized — unlimited number.

 

 

 

 

 

 

 

 

59,082,275 issued and 59,081,999 outstanding (December 31, 2020 — 58,921,731 issued and 58,921,008 outstanding)

 

 

413,531

 

 

 

407,031

 

Less: Treasury stock, 276 shares at cost (December 31, 2020 — 723)

 

 

(4

)

 

 

(11

)

Other equity

 

 

161,524

 

 

 

180,330

 

Statutory surplus reserve

 

 

3,932

 

 

 

 

Accumulated deficit

 

 

(241,440

)

 

 

(202,849

)

Accumulated other comprehensive (loss) income

 

 

(637

)

 

 

988

 

Total shareholders' equity attributable to common shareholders

 

 

336,906

 

 

 

385,489

 

Non-controlling interests

 

 

82,804

 

 

 

78,519

 

Total shareholders' equity

 

 

419,710

 

 

 

464,008

 

Total liabilities and shareholders' equity

 

$

871,161

 

 

$

997,750

 

9


 

IMAX CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands of dollars)

(Unaudited)

 

 

 

Nine Months Ended

 

 

 

September 30,

 

 

 

2021

 

 

2020

 

Operating Activities

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

 

(22,956

)

 

$

 

(137,942

)

Adjustments to reconcile net loss to cash used in operating activities:

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

 

40,570

 

 

 

 

40,699

 

Amortization of deferred financing costs

 

 

 

1,749

 

 

 

 

595

 

Credit loss (reversal) expense, net

 

 

 

(4,884

)

 

 

 

15,582

 

Write-downs

 

 

 

878

 

 

 

 

13,339

 

Deferred income tax (benefit) expense

 

 

 

(1,687

)

 

 

 

23,142

 

Share-based and other non-cash compensation

 

 

 

18,558

 

 

 

 

16,345

 

Unrealized foreign currency exchange loss (gain)

 

 

 

555

 

 

 

 

(394

)

Realized and unrealized investment (gains) losses

 

 

 

(5,311

)

 

 

 

939

 

Equity in losses of investees

 

 

 

 

 

 

 

1,858

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

 

(24,336

)

 

 

 

30,350

 

Inventories

 

 

 

653

 

 

 

 

(10,278

)

Film assets

 

 

 

(10,035

)

 

 

 

(6,177

)

Deferred revenue

 

 

 

(1,434

)

 

 

 

5,233

 

Changes in other operating assets and liabilities

 

 

 

(11,902

)

 

 

 

(24,109

)

Net cash used in operating activities

 

 

 

(19,582

)

 

 

 

(30,818

)

Investing Activities

 

 

 

 

 

 

 

 

 

 

Purchase of property, plant and equipment

 

 

 

(2,353

)

 

 

 

(658

)

Investment in equipment for joint revenue sharing arrangements

 

 

 

(5,361

)

 

 

 

(5,289

)

Acquisition of other intangible assets

 

 

 

(3,399

)

 

 

 

(1,661

)

Proceeds from sale of equity investment

 

 

 

17,769

 

 

 

 

 

Net cash provided by (used in) investing activities

 

 

 

6,656

 

 

 

 

(7,608

)

Financing Activities

 

 

 

 

 

 

 

 

 

 

Proceeds from issuance of convertible notes, net

 

 

 

223,675

 

 

 

 

 

Debt issuance costs related to convertible notes

 

 

 

(1,163

)

 

 

 

 

Purchase of capped calls related to convertible notes

 

 

 

(19,067

)

 

 

 

 

Revolving credit facility borrowings

 

 

 

3,600

 

 

 

 

280,244

 

Repayments of revolving credit facility borrowings

 

 

 

(300,243

)

 

 

 

 

Credit facility amendment fees paid

 

 

 

(474

)

 

 

 

(1,026

)

Repurchase of common shares

 

 

 

(4,610

)

 

 

 

(36,624

)

Repurchase of common shares, IMAX China

 

 

 

(5,016

)

 

 

 

(1,534

)

Treasury stock purchased for future settlement of restricted share units

 

 

 

 

 

 

 

(3,086

)

Taxes withheld and paid on employee stock awards vested

 

 

 

(3,045

)

 

 

 

(251

)

Common shares issued - stock options exercised

 

 

 

883

 

 

 

 

 

Dividends paid to non-controlling interests

 

 

 

(5,027

)

 

 

 

(4,214

)

Net cash (used in) provided by financing activities

 

 

 

(110,487

)

 

 

 

233,509

 

Effects of exchange rate changes on cash

 

 

 

(958

)

 

 

 

630

 

(Decrease) increase in cash and cash equivalents during period

 

 

 

(124,371

)

 

 

 

195,713

 

Cash and cash equivalents, beginning of period

 

 

 

317,379

 

 

 

 

109,484

 

Cash and cash equivalents, end of period

 

$

 

193,008

 

 

$

 

305,197

 

10


 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

 

September 30,

 

In millions of U.S. Dollars

 

2021

 

 

2020

 

 

 

2021

 

 

 

2020

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IMAX Technology Network:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IMAX DMR

 

$

15,701

 

 

$

6,886

 

 

 

$

39,438

 

 

 

$

18,061

 

Joint Revenue Sharing Arrangements, contingent rent

 

 

9,887

 

 

 

4,473

 

 

 

 

26,108

 

 

 

 

10,307

 

 

 

 

25,588

 

 

 

11,359

 

 

 

 

65,546

 

 

 

 

28,368

 

IMAX Technology Sales and Maintenance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IMAX Systems

 

 

13,236

 

 

 

17,437

 

 

 

 

35,117

 

 

 

 

27,674

 

Joint Revenue Sharing Arrangements, fixed fees

 

 

1,036

 

 

 

57

 

 

 

 

3,776

 

 

 

 

1,196

 

IMAX Maintenance

 

 

13,055

 

 

 

5,855

 

 

 

 

33,196

 

 

 

 

13,225

 

Other Theater Business(1)

 

 

363

 

 

 

307

 

 

 

 

1,283

 

 

 

 

1,261

 

 

 

 

27,690

 

 

 

23,656

 

 

 

 

73,372

 

 

 

 

43,356

 

New Business Initiatives

 

 

1,238

 

 

 

378

 

 

 

 

2,554

 

 

 

 

1,488

 

Film Distribution and Post-Production

 

 

1,598

 

 

 

1,865

 

 

 

 

4,001

 

 

 

 

7,541

 

 

 

 

56,114

 

 

 

37,258

 

 

 

 

145,473

 

 

 

 

80,753

 

Other

 

 

488

 

 

 

(2

)

 

 

 

838

 

 

 

 

260

 

Total revenues

 

$

56,602

 

 

$

37,256

 

 

 

$

146,311

 

 

 

$

81,013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Margin (Margin Loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IMAX Technology Network:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IMAX DMR(2)

 

$

7,293

 

 

$

3,079

 

 

 

$

22,405

 

 

 

$

7,492

 

Joint Revenue Sharing Arrangements, contingent rent(2)

 

 

3,626

 

 

 

(2,491

)

 

 

 

7,299

 

 

 

 

(10,610

)

 

 

 

10,919

 

 

 

588

 

 

 

 

29,704

 

 

 

 

(3,118

)

IMAX Technology Sales and Maintenance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IMAX Systems (2)

 

 

8,086

 

 

 

8,671

 

 

 

 

21,646

 

 

 

 

14,497

 

Joint Revenue Sharing Arrangements, fixed fees(2)

 

 

280

 

 

 

(117

)

 

 

 

783

 

 

 

 

110

 

IMAX Maintenance

 

 

6,462

 

 

 

794

 

 

 

 

15,360

 

 

 

 

(355

)

Other Theater Business

 

 

64

 

 

 

31

 

 

 

 

269

 

 

 

 

77

 

 

 

 

14,892

 

 

 

9,379

 

 

 

 

38,058

 

 

 

 

14,329

 

New Business Initiatives

 

 

1,189

 

 

 

372

 

 

 

 

2,281

 

 

 

 

1,245

 

Film Distribution and Post-Production (2)(3)

 

 

416

 

 

 

(6,061

)

 

 

 

997

 

 

 

 

(9,392

)

 

 

 

27,416

 

 

 

4,278

 

 

 

 

71,040

 

 

 

 

3,064

 

Other

 

 

71

 

 

 

(449

)

 

 

 

(669

)

 

 

 

(1,837

)

Total Segment Margin (Margin Loss)

 

$

27,487

 

 

$

3,829

 

 

 

$

70,371

 

 

 

$

1,227

 

_______________

(1)

Principally includes after-market sales of IMAX projection system parts and 3D glasses.

(2)

IMAX DMR gross margin includes marketing costs of $3.2 million and $5.8 million, respectively, for the three and nine months ended September 30, 2021 (2020 — $0.4 million and $2.8 million, respectively). JRSA gross margin includes advertising, marketing and commission expense of $0.8 million and $1.9 million, respectively, for the three and nine months ended September 30, 2021 (2020 — $0.7 million and $1.3 million, respectively). IMAX Systems gross margin includes marketing and commission costs of $0.3 million and $0.9 million, respectively, for the three and nine months ended September 30, 2021 (2020 — $0.6 million and $1.0 million, respectively). Film Distribution segment gross margin includes marketing expense of $nil and less than $0.1 million, respectively, for the three and nine months ended September 30, 2021 (2020 — $0.2 million and $0.4 million, respectively).

(3)

During the three and nine months ended September 30, 2020, Film Distribution segment results include impairment losses of $5.4 million and $9.9 million, respectively, to write-down the carrying value of certain documentary and alternative content film assets due to a decrease in projected box office totals and related revenues based on management’s regular quarterly recoverability assessments. No such charges incurred in the three and nine months ended September 30, 2021.

 

 

 

 

 

11


 

 

IMAX CORPORATION

NON-GAAP FINANCIAL MEASURES

(in thousands of U.S. dollars)

In this release, the Company presents adjusted net loss attributable to common shareholders and adjusted net loss attributable to common shareholders per basic and diluted share, EBITDA, Adjusted EBITDA per Credit Facility, Adjusted EBITDA margin, and free cash flow as supplemental measures of the Company’s performance, which are not recognized under U.S. GAAP. Adjusted net loss attributable to common shareholders and adjusted net loss attributable to common shareholders per basic and diluted share exclude, where applicable: (i) share-based compensation; (ii) COVID-19 government relief benefits, (iii) legal judgment and arbitration awards; (iv) realized and unrealized investment gains or losses, as well as the related tax impact of these adjustments, and (v) income taxes resulting from management’s decision to no longer indefinitely reinvest the historical earnings of certain foreign subsidiaries.

The Company believes that these non-GAAP financial measures are important supplemental measures that allow management and users of the Company’s financial statements to view operating trends and analyze controllable operating performance on a comparable basis between periods without the after-tax impact of share-based compensation and certain unusual items included in net loss attributable to common shareholders. Although share-based compensation is an important aspect of the Company’s employee and executive compensation packages, it is a non-cash expense and is excluded from certain internal business performance measures.

A reconciliation from net loss attributable to common shareholders and the associated per share amounts to adjusted net loss attributable to common shareholders and adjusted net loss attributable to common shareholders per diluted share is presented in the table below. Net loss attributable to common shareholders and the associated per share amounts are the most directly comparable GAAP measures because they reflect the earnings relevant to the Company’s shareholders, rather than the earnings attributable to non-controlling interests.

In addition to the non-GAAP financial measures discussed above, management also uses “EBITDA,” as such term is defined in the Company’s Credit Agreement, and which is referred to herein as “Adjusted EBITDA per Credit Facility.” As allowed by the Credit Agreement, Adjusted EBITDA per Credit Facility includes adjustments in addition to the exclusion of interest, taxes, depreciation and amortization. Adjusted EBITDA per Credit Facility measure is presented to allow a more comprehensive analysis of the Company’s operating performance and to provide additional information with respect to the Company’s compliance against its Credit Agreement requirements when applicable. In addition, the Company believes that Adjusted EBITDA per Credit Facility presents relevant and useful information widely used by analysts, investors and other interested parties in the Company’s industry to evaluate, assess and benchmark the Company’s results.

EBITDA is defined as net income or loss excluding (i) income tax expense or benefit; (ii) interest expense, net of interest income; and (iii) depreciation and amortization, including film asset amortization. Adjusted EBITDA per Credit Facility is defined as EBITDA excluding: (i) share-based and other non-cash compensation; (ii) realized and unrealized investment gains or losses; (iii) write-downs, net of recoveries, including asset impairments and credit loss expense; (iv) legal judgment and arbitration awards; and (v) the gain or loss from equity accounted investments.

A reconciliation of net loss attributable to common shareholders, which is the most directly comparable GAAP measure, to EBITDA and Adjusted EBITDA per Credit Facility is presented in the table below. Net loss attributable to common shareholders is the most directly comparable GAAP measure because it reflects the earnings relevant to the Company’s shareholders, rather than the earnings attributable to non-controlling interests.

Free cash flow is defined as cash provided by operating activities minus cash used in investing activities (from the Condensed Consolidated Statements of Cash Flows). Cash provided by operating activities consist of net (loss) income, plus depreciation and amortization, plus the change in deferred income taxes, plus other non-cash items, plus changes in working capital, less investment in film assets, plus other changes in operating assets and liabilities. Cash used in investing activities includes capital expenditures, acquisitions and other cash used in investing activities. Management views free cash flow, a non-GAAP measure, as a measure of the Company’s after-tax cash flow available to reduce debt, add to cash balances, and fund other financing activities. Free cash flow does not represent residual cash flow available for discretionary expenditures. A reconciliation of cash provided by operating activities to free cash flow is presented below.

These non-GAAP measures may not be comparable to similarly titled amounts reported by other companies. Additionally, the non-GAAP financial measures used by the Company should not be considered as a substitute for, or superior to, the comparable GAAP amounts.


12


Adjusted EBITDA per Credit Facility

 

 

For the Three Months Ended September 30, 2021 (1)

 

 

For the Three Months Ended September 30, 2020 (1)

 

 

 

Attributable to

Non-controlling

 

 

Less:

 

 

 

 

 

Attributable to

Non-controlling

 

 

Less:

 

 

 

 

 

 

Interests and

 

 

Attributable to

 

 

Attributable to

 

 

Interests and

 

 

Attributable to

 

 

Attributable to

 

 

 

Common

 

 

Non-controlling

 

 

Common

 

 

Common

 

 

Non-controlling

 

 

Common

 

 

 

Shareholders

 

 

Interests

 

 

Shareholders

 

 

Shareholders

 

 

Interests

 

 

Shareholders

 

(In thousands of U.S. Dollars)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported net loss

 

$

 

(6,344

)

 

$

 

2,034

 

 

$

 

(8,378

)

 

$

 

(48,484

)

 

$

 

(1,275

)

 

$

 

(47,209

)

Add (subtract):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense (benefit)

 

 

 

4,402

 

 

 

 

634

 

 

 

 

3,768

 

 

 

 

19,349

 

 

 

 

(503

)

 

 

 

19,852

 

Interest expense, net of interest income

 

 

 

261

 

 

 

 

(90

)

 

 

 

351

 

 

 

 

1,509

 

 

 

 

(81

)

 

 

 

1,590

 

Depreciation and amortization, including film asset

   amortization

 

 

 

14,899

 

 

 

 

1,723

 

 

 

 

13,176

 

 

 

 

13,816

 

 

 

 

1,182

 

 

 

 

12,634

 

Amortization of deferred financing costs(2)

 

 

 

741

 

 

 

 

 

 

 

 

741

 

 

 

 

296

 

 

 

 

 

 

 

 

296

 

EBITDA

 

$

 

13,959

 

 

$

 

4,301

 

 

$

 

9,658

 

 

$

 

(13,514

)

 

$

 

(677

)

 

$

 

(12,837

)

Share-based and other non-cash compensation

 

 

 

6,226

 

 

 

 

233

 

 

 

 

5,993

 

 

 

 

5,495

 

 

 

 

292

 

 

 

 

5,203

 

Realized and unrealized investment gains

 

 

 

(30

)

 

 

 

 

 

 

 

(30

)

 

 

 

(1,575

)

 

 

 

(484

)

 

 

 

(1,091

)

(Recoveries) write-downs, including asset

impairments and credit loss expense

 

 

 

(2,901

)

 

 

 

(381

)

 

 

 

(2,520

)

 

 

 

10,458

 

 

 

 

3,324

 

 

 

 

7,134

 

Loss from equity accounted investment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,329

 

 

 

 

 

 

 

 

1,329

 

Adjusted EBITDA per Credit Facility

 

$

 

17,254

 

 

$

 

4,153

 

 

$

 

13,101

 

 

$

 

2,193

 

 

$

 

2,455

 

 

$

 

(262

)

Revenues attributable to common

   shareholders(3)

 

 

 

56,602

 

 

 

 

6,699

 

 

 

 

49,903

 

 

 

 

37,256

 

 

 

 

5,825

 

 

 

 

31,431

 

Adjusted EBITDA margin attributable to common

   shareholders

 

 

 

30.5

%

 

 

 

62.0

%

 

 

 

26.3

%

 

 

 

5.9

%

 

 

 

42.1

%

 

 

 

(0.8

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Twelve Months Ended September 30, 2021 (1)

 

 

For the Twelve Months Ended September 30, 2020 (1)

 

 

 

Attributable to

Non-controlling

 

 

Less:

 

 

 

 

 

Attributable to

Non-controlling

 

 

Less:

 

 

 

 

 

 

Interests and

 

 

Attributable to

 

 

Attributable to

 

 

Interests and

 

 

Attributable to

 

 

Attributable to

 

 

 

Common

 

 

Non-controlling

 

 

Common

 

 

Common

 

 

Non-controlling

 

 

Common

 

 

 

Shareholders

 

 

Interests

 

 

Shareholders

 

 

Shareholders

 

 

Interests

 

 

Shareholders

 

(In thousands of U.S. Dollars)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported net loss

 

$

 

(42,500

)

 

$

 

11,174

 

 

$

 

(53,674

)

 

$

 

(116,590

)

 

$

 

(12,231

)

 

$

 

(104,359

)

Add (subtract):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

 

11,314

 

 

 

 

3,209

 

 

 

 

8,105

 

 

 

 

29,388

 

 

 

 

5,549

 

 

 

 

23,839

 

Interest expense, net of interest income

 

 

 

3,642

 

 

 

 

(355

)

 

 

 

3,997

 

 

 

 

2,564

 

 

 

 

(388

)

 

 

 

2,952

 

Depreciation and amortization, including film asset

   amortization

 

 

 

52,575

 

 

 

 

5,009

 

 

 

 

47,566

 

 

 

 

58,553

 

 

 

 

4,737

 

 

 

 

53,816

 

Amortization of deferred financing costs(2)

 

 

 

2,056

 

 

 

 

 

 

 

 

2,056

 

 

 

 

728

 

 

 

 

 

 

 

 

728

 

EBITDA

 

$

 

27,087

 

 

$

 

19,037

 

 

$

 

8,050

 

 

$

 

(25,357

)

 

$

 

(2,333

)

 

$

 

(23,024

)

Share-based and other non-cash compensation

 

 

 

24,251

 

 

 

 

1,050

 

 

 

 

23,201

 

 

 

 

22,518

 

 

 

 

885

 

 

 

 

21,633

 

Realized and unrealized investment gains

 

 

 

(4,169

)

 

 

 

(1,218

)

 

 

 

(2,951

)

 

 

 

(1,087

)

 

 

 

(364

)

 

 

 

(723

)

Write-downs, including asset impairments and

   credit loss expense

 

 

 

3,410

 

 

 

 

(603

)

 

 

 

4,013

 

 

 

 

32,743

 

 

 

 

8,590

 

 

 

 

24,153

 

Legal judgment and arbitration awards

 

 

 

2,335

 

 

 

 

 

 

 

 

2,335

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from equity accounted investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,799

 

 

 

 

 

 

 

 

1,799

 

Adjusted EBITDA per Credit Facility

 

$

 

52,914

 

 

$

 

18,266

 

 

$

 

34,648

 

 

$

 

30,616

 

 

$

 

6,778

 

 

$

 

23,838

 

Revenues attributable to common

   shareholders(3)

 

 

 

202,301

 

 

 

 

30,744

 

 

 

 

171,557

 

 

 

 

205,292

 

 

 

 

19,486

 

 

 

 

185,806

 

Adjusted EBITDA margin attributable to common

   shareholders

 

 

 

26.2

%

 

 

 

59.4

%

 

 

 

20.2

%

 

 

 

14.9

%

 

 

 

34.8

%

 

 

 

12.8

%

_______________

(1)

The Senior Secured Net Leverage Ratio is calculated using Adjusted EBITDA per Credit Facility determined on a trailing twelve-month basis. During the first quarter of 2021, the Company entered into the Second Amendment to the Credit Facility Agreement which, among other things, suspends the Senior Secured Net Leverage Ratio financial covenant in the Credit Agreement through the first quarter of 2022 and, once re-established, permits the Company to use EBITDA from the third and fourth quarters of 2019 in lieu of EBITDA for the corresponding quarters of 2021.

(2)

The amortization of deferred financing costs is recorded within Interest Expense in the Condensed Consolidated Statements of Operations.


13


 

(3)

 

 

Three months ended September 30, 2021

 

 

Three months ended September 30, 2020

 

 

12 months ended September 30, 2021

 

 

12 months ended September 30, 2020

 

Total revenues

 

 

 

 

 

 

$

 

56,602

 

 

 

 

 

 

 

$

 

37,256

 

 

 

 

 

 

 

$

 

202,301

 

 

 

 

 

 

$

 

205,292

 

Greater China revenues

 

$

 

22,203

 

 

 

 

 

 

 

$

 

19,346

 

 

 

 

 

 

 

$

 

101,957

 

 

 

 

 

 

 

$

 

64,489

 

 

 

 

 

Non-controlling interest ownership percentage(4)

 

 

 

30.17

%

 

 

 

 

 

 

 

 

30.11

%

 

 

 

 

 

 

 

 

30.15

%

 

 

 

 

 

 

 

 

30.22

%

 

 

 

 

Deduction for non-controlling interest share of revenues

 

 

 

 

 

 

 

 

(6,699

)

 

 

 

 

 

 

 

 

(5,825

)

 

 

 

 

 

 

 

 

(30,744

)

 

 

 

 

 

 

 

(19,486

)

Revenues attributable to common shareholders

 

 

 

 

 

 

$

 

49,903

 

 

 

 

 

 

 

$

 

31,431

 

 

 

 

 

 

 

$

 

171,557

 

 

 

 

 

 

$

 

185,806

 

(4)

Weighted average ownership percentage for change in non-controlling interest share

 

Adjusted Net Loss Attributable to Common Shareholders and Adjusted Diluted Per Share Calculations

 

 

Three Months Ended

 

 

 

Three Months Ended

 

 

 

September 30, 2021

 

 

 

September 30, 2020

 

(In thousands of U.S. Dollars, except per share amounts)

 

Net Loss

 

 

 

Per Share

 

 

 

Net Loss

 

 

 

Per Share

 

Reported net loss attributable to common shareholders

 

$

(8,378

)

 

 

$

(0.14

)

 

 

$

(47,209

)

 

 

$

(0.80

)

Adjustments(1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation

 

 

5,876

 

 

 

 

0.10

 

 

 

 

5,019

 

 

 

 

0.09

 

COVID-19 government relief benefits(2)

 

 

(2,048

)

 

 

 

(0.03

)

 

 

 

(2,084

)

 

 

 

(0.03

)

Unrealized investment gains

 

 

(30

)

 

 

 

 

 

 

 

(1,091

)

 

 

 

(0.02

)

Tax impact on items listed above

 

 

(452

)

 

 

 

(0.01

)

 

 

 

611

 

 

 

 

0.01

 

Income taxes resulting from management's decision to no longer indefinitely reinvest the historical earnings of certain foreign subsidiaries

 

 

 

 

 

 

 

 

 

 

129

 

 

 

 

 

Adjusted net loss(1)

 

$

(5,032

)

 

 

$

(0.08

)

 

 

$

(44,625

)

 

 

$

(0.75

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average basic shares outstanding

 

 

 

 

 

 

 

59,244

 

 

 

 

 

 

 

 

 

58,859

 

Weighted average diluted shares outstanding

 

 

 

 

 

 

 

59,244

 

 

 

 

 

 

 

 

 

58,859

 

 

 

Nine Months Ended

 

 

Nine Months Ended

 

 

 

September 30, 2021

 

 

 

September 30, 2020

 

(In thousands of U.S. dollars, except per share amounts)

 

Net Loss

 

 

 

Per Share

 

 

 

Net Loss

 

 

 

Per Share

 

Reported net loss attributable to common shareholders

 

$

(32,429

)

 

 

$

(0.55

)

 

 

$

(122,530

)

 

 

$

(2.06

)

Adjustments(1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation

 

 

17,675

 

 

 

 

0.30

 

 

 

 

15,262

 

 

 

 

0.26

 

COVID-19 government relief benefits(3)

 

 

(5,513

)

 

 

 

(0.09

)

 

 

 

(5,235

)

 

 

 

(0.08

)

Legal judgment and arbitration awards

 

 

(1,770

)

 

 

 

(0.03

)

 

 

 

 

 

 

 

 

Realized and unrealized investment (gains) losses

 

 

(3,740

)

 

 

 

(0.06

)

 

 

 

661

 

 

 

 

0.01

 

Tax impact on items listed above

 

 

(1,417

)

 

 

 

(0.02

)

 

 

 

(584

)

 

 

 

(0.01

)

Income taxes resulting from management's decision to no longer indefinitely reinvest the historical earnings of certain foreign subsidiaries

 

 

381

 

 

 

 

0.01

 

 

 

 

13,014

 

 

 

 

0.21

 

Adjusted net loss(1)

 

$

(26,813

)

 

 

$

(0.45

)

 

 

$

(99,412

)

 

 

$

(1.67

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average basic shares outstanding

 

 

 

 

 

 

 

59,207

 

 

 

 

 

 

 

 

 

59,360

 

Weighted average diluted shares outstanding

 

 

 

 

 

 

 

59,207

 

 

 

 

 

 

 

 

 

59,360

 

_______________

(1)

Reflects amounts attributable to common shareholders.

(2)

For the three months ended September 30, 2021, the Company recognized $2.0 million in COVID-19 government relief benefits (2020 — $2.0 million), as reductions to Selling, General and Administrative Expenses ($1.5 million) (2020 — $1.6 million), Costs and Expenses Applicable to Revenues ($0.5 million) (2020 — $0.3 million) and Research and Development ($nil) (2020 — $0.1 million) in the Condensed Consolidated Statements of Operations.

(3)

For the nine months ended September 30, 2021, the Company recognized $5.5 million in COVID-19 government relief benefits (2020 — $5.2 million), as reductions to Selling, General and Administrative Expenses ($4.1 million) (2020 — $4.5 million), Costs and Expenses Applicable to Revenues ($1.4 million) (2020 — $0.6 million) and Research and Development ($nil) (2020 — $0.1 million) in the Condensed Consolidated Statements of Operations.

14


Free Cash Flow

 

 

Three Months Ended

 

 

Nine Months Ended

 

(In thousands of U.S. Dollars)

 

September 30, 2021

 

 

September 30, 2021

 

Net cash used in operating activities

 

$

 

(2,566

)

 

$

 

(19,582

)

Net cash (used in) provided by investing activities

 

 

 

(4,720

)

 

 

 

6,656

 

Free cash flow

 

$

 

(7,286

)

 

$

 

(12,926

)

 

15